[EKSONS] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 17.98%
YoY- -71.59%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 110,562 96,544 133,693 166,887 215,037 365,808 392,685 -56.94%
PBT -6,618 1,151 -1,643 18,022 16,323 127,815 141,539 -
Tax -7,959 -8,469 -8,383 -4,450 -6,123 -33,518 -33,647 -61.65%
NP -14,577 -7,318 -10,026 13,572 10,200 94,297 107,892 -
-
NP to SH -9,709 -2,743 -4,217 17,168 14,552 61,744 72,557 -
-
Tax Rate - 735.79% - 24.69% 37.51% 26.22% 23.77% -
Total Cost 125,139 103,862 143,719 153,315 204,837 271,511 284,793 -42.11%
-
Net Worth 466,885 469,458 480,799 492,713 486,099 481,386 326,358 26.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 466,885 469,458 480,799 492,713 486,099 481,386 326,358 26.88%
NOSH 160,995 163,006 162,982 163,150 163,120 163,181 163,179 -0.89%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.18% -7.58% -7.50% 8.13% 4.74% 25.78% 27.48% -
ROE -2.08% -0.58% -0.88% 3.48% 2.99% 12.83% 22.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.67 59.23 82.03 102.29 131.83 224.17 240.65 -56.55%
EPS -6.03 -1.68 -2.59 10.52 8.92 37.84 44.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.88 2.95 3.02 2.98 2.95 2.00 28.02%
Adjusted Per Share Value based on latest NOSH - 163,150
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.33 58.79 81.41 101.63 130.95 222.76 239.13 -56.94%
EPS -5.91 -1.67 -2.57 10.45 8.86 37.60 44.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8432 2.8588 2.9279 3.0005 2.9602 2.9315 1.9874 26.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.96 1.00 1.11 1.18 1.15 1.40 1.42 -
P/RPS 1.40 1.69 1.35 1.15 0.87 0.62 0.59 77.62%
P/EPS -15.92 -59.43 -42.90 11.21 12.89 3.70 3.19 -
EY -6.28 -1.68 -2.33 8.92 7.76 27.03 31.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.38 0.39 0.39 0.47 0.71 -39.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 31/05/16 29/02/16 26/11/15 24/08/15 28/05/15 -
Price 0.905 1.01 1.13 1.15 1.37 1.24 1.46 -
P/RPS 1.32 1.71 1.38 1.12 1.04 0.55 0.61 67.06%
P/EPS -15.01 -60.02 -43.67 10.93 15.36 3.28 3.28 -
EY -6.66 -1.67 -2.29 9.15 6.51 30.51 30.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.38 0.38 0.46 0.42 0.73 -43.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment